The Discounted Cash Flow (DCF) valuation of Eusu Holdings Co Ltd (000700.KS) is 11,583.56 KRW. With the latest stock price at 6,050.00 KRW, the upside of Eusu Holdings Co Ltd based on DCF is 91.5%.
Based on the latest price of 6,050.00 KRW and our DCF valuation, Eusu Holdings Co Ltd (000700.KS) is a buy. buying 000700.KS stocks now will result in a potential gain of 91.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.2% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 10,445.50 - 13,552.33 | 11,583.56 |
| Upside | 72.7% - 124.0% | 91.5% |